Highlights

[PASDEC] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     49.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,836 160,365 210,560 132,948 161,974 97,264 85,143 6.29%
  YoY % -23.40% -23.84% 58.38% -17.92% 66.53% 14.24% -
  Horiz. % 144.27% 188.35% 247.30% 156.15% 190.24% 114.24% 100.00%
PBT -17,248 -22,853 9,777 14,070 19,153 804 6,827 -
  YoY % 24.53% -333.74% -30.51% -26.54% 2,282.21% -88.22% -
  Horiz. % -252.64% -334.74% 143.21% 206.09% 280.55% 11.78% 100.00%
Tax -6,792 -3,466 -3,606 -653 -9,095 -338 -2,351 19.32%
  YoY % -95.96% 3.88% -452.22% 92.82% -2,590.83% 85.62% -
  Horiz. % 288.90% 147.43% 153.38% 27.78% 386.86% 14.38% 100.00%
NP -24,040 -26,319 6,171 13,417 10,058 466 4,476 -
  YoY % 8.66% -526.49% -54.01% 33.40% 2,058.37% -89.59% -
  Horiz. % -537.09% -588.00% 137.87% 299.75% 224.71% 10.41% 100.00%
NP to SH -22,757 23,792 4,967 13,059 8,757 -519 1,044 -
  YoY % -195.65% 379.00% -61.96% 49.13% 1,787.28% -149.71% -
  Horiz. % -2,179.79% 2,278.93% 475.77% 1,250.86% 838.79% -49.71% 100.00%
Tax Rate - % - % 36.88 % 4.64 % 47.49 % 42.04 % 34.44 % -
  YoY % 0.00% 0.00% 694.83% -90.23% 12.96% 22.07% -
  Horiz. % 0.00% 0.00% 107.08% 13.47% 137.89% 122.07% 100.00%
Total Cost 146,876 186,684 204,389 119,531 151,916 96,798 80,667 10.49%
  YoY % -21.32% -8.66% 70.99% -21.32% 56.94% 20.00% -
  Horiz. % 182.08% 231.43% 253.37% 148.18% 188.32% 120.00% 100.00%
Net Worth 276,010 302,787 466,144 477,583 514,760 367,391 383,724 -5.34%
  YoY % -8.84% -35.04% -2.40% -7.22% 40.11% -4.26% -
  Horiz. % 71.93% 78.91% 121.48% 124.46% 134.15% 95.74% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 276,010 302,787 466,144 477,583 514,760 367,391 383,724 -5.34%
  YoY % -8.84% -35.04% -2.40% -7.22% 40.11% -4.26% -
  Horiz. % 71.93% 78.91% 121.48% 124.46% 134.15% 95.74% 100.00%
NOSH 205,978 205,978 285,978 285,978 285,978 206,400 205,200 0.06%
  YoY % 0.00% -27.97% 0.00% 0.00% 38.56% 0.58% -
  Horiz. % 100.38% 100.38% 139.37% 139.37% 139.37% 100.58% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -19.57 % -16.41 % 2.93 % 10.09 % 6.21 % 0.48 % 5.26 % -
  YoY % -19.26% -660.07% -70.96% 62.48% 1,193.75% -90.87% -
  Horiz. % -372.05% -311.98% 55.70% 191.83% 118.06% 9.13% 100.00%
ROE -8.24 % 7.86 % 1.07 % 2.73 % 1.70 % -0.14 % 0.27 % -
  YoY % -204.83% 634.58% -60.81% 60.59% 1,314.29% -151.85% -
  Horiz. % -3,051.85% 2,911.11% 396.30% 1,011.11% 629.63% -51.85% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 59.64 77.86 73.63 46.49 56.64 47.12 41.49 6.23%
  YoY % -23.40% 5.74% 58.38% -17.92% 20.20% 13.57% -
  Horiz. % 143.75% 187.66% 177.46% 112.05% 136.51% 113.57% 100.00%
EPS -11.05 -11.55 2.41 6.34 4.25 -0.25 0.51 -
  YoY % 4.33% -579.25% -61.99% 49.18% 1,800.00% -149.02% -
  Horiz. % -2,166.67% -2,264.71% 472.55% 1,243.14% 833.33% -49.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3400 1.4700 1.6300 1.6700 1.8000 1.7800 1.8700 -5.40%
  YoY % -8.84% -9.82% -2.40% -7.22% 1.12% -4.81% -
  Horiz. % 71.66% 78.61% 87.17% 89.30% 96.26% 95.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 376,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.61 42.57 55.90 35.30 43.00 25.82 22.60 6.30%
  YoY % -23.40% -23.85% 58.36% -17.91% 66.54% 14.25% -
  Horiz. % 144.29% 188.36% 247.35% 156.19% 190.27% 114.25% 100.00%
EPS -6.04 6.32 1.32 3.47 2.32 -0.14 0.28 -
  YoY % -195.57% 378.79% -61.96% 49.57% 1,757.14% -150.00% -
  Horiz. % -2,157.14% 2,257.14% 471.43% 1,239.29% 828.57% -50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7328 0.8039 1.2376 1.2679 1.3666 0.9754 1.0187 -5.34%
  YoY % -8.84% -35.04% -2.39% -7.22% 40.11% -4.25% -
  Horiz. % 71.93% 78.91% 121.49% 124.46% 134.15% 95.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.5350 0.3100 0.3850 0.4100 0.3100 0.4000 0.4100 -
P/RPS 0.90 0.40 0.52 0.88 0.55 0.85 0.99 -1.57%
  YoY % 125.00% -23.08% -40.91% 60.00% -35.29% -14.14% -
  Horiz. % 90.91% 40.40% 52.53% 88.89% 55.56% 85.86% 100.00%
P/EPS -4.84 2.68 22.17 8.98 10.12 -159.08 80.59 -
  YoY % -280.60% -87.91% 146.88% -11.26% 106.36% -297.39% -
  Horiz. % -6.01% 3.33% 27.51% 11.14% 12.56% -197.39% 100.00%
EY -20.65 37.26 4.51 11.14 9.88 -0.63 1.24 -
  YoY % -155.42% 726.16% -59.52% 12.75% 1,668.25% -150.81% -
  Horiz. % -1,665.32% 3,004.84% 363.71% 898.39% 796.77% -50.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.21 0.24 0.25 0.17 0.22 0.22 10.47%
  YoY % 90.48% -12.50% -4.00% 47.06% -22.73% 0.00% -
  Horiz. % 181.82% 95.45% 109.09% 113.64% 77.27% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.5050 0.3000 0.4650 0.6100 0.3450 0.4400 0.4100 -
P/RPS 0.85 0.39 0.63 1.31 0.61 0.93 0.99 -2.51%
  YoY % 117.95% -38.10% -51.91% 114.75% -34.41% -6.06% -
  Horiz. % 85.86% 39.39% 63.64% 132.32% 61.62% 93.94% 100.00%
P/EPS -4.57 2.60 26.77 13.36 11.27 -174.98 80.59 -
  YoY % -275.77% -90.29% 100.37% 18.54% 106.44% -317.12% -
  Horiz. % -5.67% 3.23% 33.22% 16.58% 13.98% -217.12% 100.00%
EY -21.88 38.50 3.74 7.49 8.88 -0.57 1.24 -
  YoY % -156.83% 929.41% -50.07% -15.65% 1,657.89% -145.97% -
  Horiz. % -1,764.52% 3,104.84% 301.61% 604.03% 716.13% -45.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.20 0.29 0.37 0.19 0.25 0.22 9.53%
  YoY % 90.00% -31.03% -21.62% 94.74% -24.00% 13.64% -
  Horiz. % 172.73% 90.91% 131.82% 168.18% 86.36% 113.64% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS